[EDEN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.85%
YoY- -163.91%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 54,360 37,115 18,276 91,631 67,697 45,010 23,321 75.71%
PBT -7,275 -3,131 497 4,054 292 1,159 189 -
Tax -783 -682 -430 -10,705 -7,001 -1,907 -1,408 -32.35%
NP -8,058 -3,813 67 -6,651 -6,709 -748 -1,219 251.81%
-
NP to SH -8,113 -3,806 177 -6,810 -6,686 -752 -1,141 269.32%
-
Tax Rate - - 86.52% 264.06% 2,397.60% 164.54% 744.97% -
Total Cost 62,418 40,928 18,209 98,282 74,406 45,758 24,540 86.22%
-
Net Worth 280,225 283,339 289,566 289,566 289,566 295,793 295,793 -3.53%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 280,225 283,339 289,566 289,566 289,566 295,793 295,793 -3.53%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -14.82% -10.27% 0.37% -7.26% -9.91% -1.66% -5.23% -
ROE -2.90% -1.34% 0.06% -2.35% -2.31% -0.25% -0.39% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.46 11.92 5.87 29.43 21.74 14.46 7.49 75.71%
EPS -2.61 -1.22 0.06 -2.19 -2.15 -0.24 -0.37 267.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.93 0.93 0.93 0.95 0.95 -3.53%
Adjusted Per Share Value based on latest NOSH - 311,362
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.76 7.34 3.62 18.13 13.40 8.91 4.61 75.86%
EPS -1.61 -0.75 0.04 -1.35 -1.32 -0.15 -0.23 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5545 0.5607 0.573 0.573 0.573 0.5853 0.5853 -3.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.31 0.315 0.315 0.32 0.335 0.315 0.28 -
P/RPS 1.78 2.64 5.37 1.09 1.54 2.18 3.74 -39.01%
P/EPS -11.90 -25.77 554.12 -14.63 -15.60 -130.42 -76.41 -71.02%
EY -8.41 -3.88 0.18 -6.83 -6.41 -0.77 -1.31 245.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.34 0.34 0.36 0.33 0.29 11.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 -
Price 0.285 0.32 0.335 0.325 0.34 0.285 0.345 -
P/RPS 1.63 2.68 5.71 1.10 1.56 1.97 4.61 -49.96%
P/EPS -10.94 -26.18 589.30 -14.86 -15.83 -118.00 -94.15 -76.15%
EY -9.14 -3.82 0.17 -6.73 -6.32 -0.85 -1.06 319.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.36 0.35 0.37 0.30 0.36 -7.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment